5810 SW 22nd St, Miami, FL 33155 — MLS photo

Active · SingleFamilyResidence

$799,000

5810 SW 22nd St, Miami, FL 33155

Beds: 4
Baths: 3
Living area: 932 sq ft
$ / sq ft: $857/sq ft
Year built: 1956
Lot size: 5,713 sq ft
HOA fee: —
Annual tax: $7,165

About this property

Location! Location!! Location!!! Great 4 Bedrooms, 3 Bathroom house, minutes to West Miami, Coral Gables, A+ Schools, Publix & more! Please do not disturb the tenants!

Property location

Get Directions

5810 SW 22nd St, Miami, FL 33155

Loading property location…

Facts & features

Interior

Bedrooms: 4
Bathrooms: 3
Living area: 932 sq ft
Flooring: Ceramic Tile
Appliances: Dryer, Dishwasher, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer
Cooling: Central Air
Heating: Central
Interior features: Breakfast Bar, First Floor Entry, Living Dining Room, Main Level Primary, Split Bedrooms, Tub Shower, Walk In Closets

Exterior & Structure

Property type: SingleFamilyResidence
Year built: 1956
Lot size: 5,713 sq ft
Architectural style: Detached, One Story
Roof: Shingle
Construction: CBSConcrete Block Structure, Block
Exterior features: Lighting, Patio
Pool: None
View: Garden

Parking

Garage spaces: 1
Covered spaces: 1
Parking features: Attached, Circular Driveway, Driveway, Garage

HOA, Community & Financials

Pets allowed: Size Limit, Yes
Annual tax: $7,165
Subdivision: DUAL CONDO NO 1
County: Miami-Dade
Days on market: 579
MLS listing ID: A11764933
Listing status: Active

Virtual tour

Explore 3D / Virtual Tour

Investment intelligence

Yield & ROI calculator

Pre-filled from this listing's price, HOA and tax record. Adjust anything to see returns update instantly.

Down payment (%)

Interest rate (%)

Loan term (yrs)

Monthly rent ($)

Monthly HOA ($)

Property taxes ($/yr)

Home insurance ($/yr)

Vacancy (%)

Estimated monthly cash flow

-$1,363

Cap rate: 3.6%
Net yield: 3.6%
Cash-on-cash return: -7.3%
Gross yield: 5.8%
Mortgage payment: $3,788/mo
Down payment: $199,750
Loan amount: $599,250
Annual NOI: $29,092

Estimates only — includes 5% maintenance reserve and ~3% closing costs in cash invested. Verify taxes, HOA and insurance before making an offer.